Dundee Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	320.5	59.11	-38.81	17.11	-93.02
Depreciation & Amortization	0.93	0.96	2.02	1.06	1.73
Loss (Gain) From Sale of Assets	-	-12.77	-0.85	-	-
Asset Writedown & Restructuring Costs	-1.12	2.95	-	0.78	31.38
Loss (Gain) From Sale of Investments	-326.76	-64.54	22.6	-51.15	41.63
Loss (Gain) on Equity Investments	-14.94	0.41	5.49	-4.28	-4.16
Stock-Based Compensation	1.99	3.34	2.43	3.38	2.55
Other Operating Activities	8.99	-3.02	-4.91	16.32	6.35
Change in Accounts Receivable	-1.34	0.11	-0.67	-2.45	2.51
Change in Accounts Payable	0.58	-0.06	-3.59	-2.27	-3.99
Change in Income Taxes	0.34	-0.92	1.29	-0.44	0.53
Change in Other Net Operating Assets	0.69	-	-	-	-
Operating Cash Flow	-10.15	-14.44	-15.03	-20.91	-10.67
Capital Expenditures	-0.02	-	-	-0.53	-0.12
Divestitures	-	-0.26	-	-	65.05
Investment in Securities	125.74	79.08	9.3	-21.81	-4.21
Other Investing Activities	3.11	0.49	3.65	1.95	-9.17
Investing Cash Flow	128.83	79.31	12.94	-20.39	51.55
Long-Term Debt Issued	-	5	20	0.36	-
Long-Term Debt Repaid	-6.67	-14.7	-7.32	-1.19	-25.23
Net Debt Issued (Repaid)	-6.67	-9.7	12.68	-0.83	-25.23
Issuance of Common Stock	0.18	0.21	0.17	-	-
Repurchase of Common Stock	-0.02	-0.3	-	-0.06	-21.83
Preferred Dividends Paid	-	-2.37	-5.18	-4.29	-3.65
Dividends Paid	-	-2.37	-5.18	-4.29	-3.65
Other Financing Activities	-	-0.23	-0.43	-0	-18.89
Financing Cash Flow	-6.51	-59.22	-18.95	-5.18	-69.6
Miscellaneous Cash Flow Adjustments	-	-	0.19	-	-
Net Cash Flow	112.17	5.66	-20.84	-46.48	-28.72
Free Cash Flow	-10.17	-14.44	-15.03	-21.44	-10.79
Free Cash Flow Margin	-189.54%	-311.63%	-221.22%	-247.75%	-93.01%
Free Cash Flow Per Share	-0.10	-0.15	-0.17	-0.23	-0.12
Cash Interest Paid	0.36	1.14	0.14	0.5	1.44
Cash Income Tax Paid	0.14	2.43	0.8	1.89	0.95
Levered Free Cash Flow	-40.89	-8.81	3.26	-18.1	-2.74
Unlevered Free Cash Flow	-40.38	-7.42	3.77	-17.45	-1.56
Change in Working Capital	0.26	-0.88	-2.97	-5.17	-0.95

Source: S&P Global Market Intelligence. Standard template. Financial Sources.